Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 702.72 M704.89 M766.09 M655.28 M652.53 M551.11 M 552.3 M Research & development —————— — Operating income 188.72 M267.43 M106.22 M141.6 M-126.45 M-416.04 M -286.31 M Non-Operating Income, Total -1.73 M26 M65.17 M74.87 M25.15 M7.46 M -6.49 M Interest expense, net of interest capitalized 1.68 M2.77 M2.25 M72.26 M511 K-329 K 69.47 M Non-Operating Income, excl. Interest Expenses -6.16 M8.72 M8.03 M-23.11 M-132 K-1.35 M -73.47 M Unusual income/expense 2.75 M14.5 M54.88 M25.72 M24.77 M9.14 M -2.48 M Pretax income 116.67 M204.36 M79.04 M88.57 M-170.82 M-474.32 M -358.27 M Equity in earnings 0————— — Taxes 25.09 M35.54 M33.31 M63.34 M16.76 M147.93 M 150.69 M Non-controlling/minority interest —————— — After tax other income/expense 18 K0———— — Net income before discontinued operations 91.59 M168.82 M45.73 M40.93 M-189.02 M-621.21 M -507.92 M Discontinued operations ———21.51 M00 — Net income 91.59 M168.82 M45.73 M62.45 M-189.02 M-621.21 M -507.92 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 91.59 M168.82 M45.73 M62.45 M-189.02 M-621.21 M -507.92 M Basic earnings per share (Basic EPS) 0.911.750.530.73-2.22-7.29 -5.95 Diluted earnings per share (Diluted EPS) 0.91.720.530.73-2.22-7.29 -5.95 Average basic shares outstanding 100.63 M96.56 M86.37 M85 M84.99 M85.27 M — Diluted shares outstanding 101.68 M98.37 M87.08 M85.87 M84.99 M85.27 M — EBITDA 299.67 M1.01 B277.22 M259.33 M74.29 M59.75 M 17.43 M EBIT 165.04 M862.42 M145.47 M122.88 M-51.49 M-52.63 M -97.02 M Cost of revenue 3.33 B3.8 B4.18 B3.47 B3.09 B2.7 B 2.66 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 134.62 M137.25 M131.75 M140.19 M125.79 M112.38 M 114.46 M